As of 2025-05-16, the Intrinsic Value of Lampsa Hellenic Hotels SA (LAMPS.AT) is 20.57 EUR. This LAMPS.AT valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 37.00 EUR, the upside of Lampsa Hellenic Hotels SA is -44.40%.
The range of the Intrinsic Value is 12.25 - 44.89 EUR
Based on its market price of 37.00 EUR and our intrinsic valuation, Lampsa Hellenic Hotels SA (LAMPS.AT) is overvalued by 44.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 12.25 - 44.89 | 20.57 | -44.4% |
| DCF (Growth 10y) | 29.08 - 91.07 | 44.95 | 21.5% |
| DCF (EBITDA 5y) | 33.12 - 52.94 | 41.71 | 12.7% |
| DCF (EBITDA 10y) | 49.71 - 82.44 | 63.63 | 72.0% |
| Fair Value | 24.41 - 24.41 | 24.41 | -34.03% |
| P/E | 14.89 - 26.24 | 18.69 | -49.5% |
| EV/EBITDA | 13.60 - 27.93 | 22.13 | -40.2% |
| EPV | (0.44) - 1.09 | 0.32 | -99.1% |
| DDM - Stable | 9.92 - 33.80 | 21.86 | -40.9% |
| DDM - Multi | 18.86 - 50.30 | 27.48 | -25.7% |
| Market Cap (mil) | 790.32 |
| Beta | 0.07 |
| Outstanding shares (mil) | 21.36 |
| Enterprise Value (mil) | 897.72 |
| Market risk premium | 8.76% |
| Cost of Equity | 7.74% |
| Cost of Debt | 4.39% |
| WACC | 7.10% |